SUNFLAG IRON AND STEEL COMPANY
|
SUNFLAG IRON AND STEEL COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,053 Cr | ₹3,653 Cr | ₹3,502 Cr | ₹3,560 Cr | ₹2,718 Cr |
| Sales | ₹4,033 Cr | ₹3,652 Cr | ₹3,498 Cr | ₹3,559 Cr | ₹2,712 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | ₹0.04 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹20 Cr | ₹1.37 Cr | ₹3.03 Cr | ₹1.01 Cr | ₹5.64 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,939 Cr | ₹3,536 Cr | ₹3,415 Cr | ₹3,488 Cr | ₹2,698 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹129 Cr | ₹-21 Cr | ₹-76 Cr | ₹-30 Cr | ₹-272 Cr |
| Raw Material Consumed | ₹2,352 Cr | ₹2,229 Cr | ₹2,291 Cr | ₹2,254 Cr | ₹1,914 Cr |
| Opening Raw Materials | ₹223 Cr | ₹173 Cr | ₹276 Cr | ₹294 Cr | ₹265 Cr |
| Purchases Raw Materials | ₹2,496 Cr | ₹2,279 Cr | ₹2,188 Cr | ₹2,235 Cr | ₹1,943 Cr |
| Closing Raw Materials | ₹367 Cr | ₹223 Cr | ₹173 Cr | ₹276 Cr | ₹294 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹341 Cr | ₹375 Cr | ₹324 Cr | ₹327 Cr | ₹244 Cr |
| Electricity & Power | ₹270 Cr | ₹257 Cr | ₹204 Cr | ₹219 Cr | ₹167 Cr |
| Oil, Fuel & Natural gas | ₹71 Cr | ₹118 Cr | ₹119 Cr | ₹107 Cr | ₹77 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹151 Cr | ₹137 Cr | ₹121 Cr | ₹108 Cr | ₹98 Cr |
| Salaries, Wages & Bonus | ₹129 Cr | ₹120 Cr | ₹104 Cr | ₹93 Cr | ₹84 Cr |
| Contributions to EPF & Pension Funds | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹8.35 Cr | ₹9.38 Cr |
| Workmen and Staff Welfare Expenses | ₹9.06 Cr | ₹6.14 Cr | ₹6.81 Cr | ₹6.63 Cr | ₹5.13 Cr |
| Other Employees Cost | - | - | - | - | ₹-0.89 Cr |
| Other Manufacturing Expenses | ₹284 Cr | ₹252 Cr | ₹226 Cr | ₹220 Cr | ₹185 Cr |
| Sub-contracted / Out sourced services | ₹223 Cr | ₹182 Cr | ₹148 Cr | ₹132 Cr | ₹114 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹62 Cr | ₹70 Cr | ₹78 Cr | ₹88 Cr | ₹71 Cr |
| General and Administration Expenses | ₹38 Cr | ₹31 Cr | ₹38 Cr | ₹39 Cr | ₹28 Cr |
| Rent , Rates & Taxes | ₹2.55 Cr | ₹3.03 Cr | ₹2.13 Cr | ₹3.43 Cr | ₹2.27 Cr |
| Insurance | ₹4.07 Cr | ₹3.55 Cr | ₹3.76 Cr | ₹5.57 Cr | ₹4.30 Cr |
| Printing and stationery | ₹0.29 Cr | ₹0.32 Cr | ₹0.52 Cr | ₹0.37 Cr | ₹0.22 Cr |
| Professional and legal fees | ₹20 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹9.61 Cr |
| Traveling and conveyance | ₹6.76 Cr | ₹5.88 Cr | ₹4.97 Cr | ₹4.40 Cr | ₹2.16 Cr |
| Other Administration | ₹4.20 Cr | ₹1.72 Cr | ₹10 Cr | ₹11 Cr | ₹9.55 Cr |
| Selling and Distribution Expenses | ₹138 Cr | ₹112 Cr | ₹109 Cr | ₹110 Cr | ₹97 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹17 Cr | ₹3.35 Cr | ₹2.97 Cr | ₹3.28 Cr | ₹1.77 Cr |
| Freight and Forwarding | ₹121 Cr | ₹109 Cr | ₹100 Cr | ₹104 Cr | ₹91 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹6.74 Cr | ₹3.45 Cr | ₹3.90 Cr |
| Miscellaneous Expenses | ₹30 Cr | ₹31 Cr | ₹7.28 Cr | ₹16 Cr | ₹8.70 Cr |
| Bad debts /advances written off | ₹0.03 Cr | ₹0.81 Cr | ₹0.07 Cr | ₹0.62 Cr | - |
| Provision for doubtful debts | ₹6.15 Cr | ₹7.43 Cr | ₹1.51 Cr | ₹1.45 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.63 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | ₹3.63 Cr | ₹5.44 Cr | ₹0.31 Cr | ₹9.85 Cr | ₹5.77 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹19 Cr | ₹17 Cr | ₹5.39 Cr | ₹3.65 Cr | ₹2.93 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,463 Cr | ₹3,146 Cr | ₹3,040 Cr | ₹3,043 Cr | ₹2,301 Cr |
| Operating Profit (Excl OI) | ₹477 Cr | ₹389 Cr | ₹375 Cr | ₹446 Cr | ₹397 Cr |
| Other Income | ₹16 Cr | ₹17 Cr | ₹6.13 Cr | ₹7.07 Cr | ₹6.08 Cr |
| Interest Received | ₹9.92 Cr | ₹9.81 Cr | ₹5.70 Cr | ₹4.44 Cr | ₹3.12 Cr |
| Dividend Received | ₹6.00 Cr | ₹6.00 Cr | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.12 Cr | ₹0.48 Cr | ₹2.65 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.52 Cr | ₹0.71 Cr | ₹0.31 Cr | ₹2.15 Cr | ₹0.31 Cr |
| Operating Profit | ₹493 Cr | ₹406 Cr | ₹381 Cr | ₹453 Cr | ₹403 Cr |
| Interest | ₹72 Cr | ₹90 Cr | ₹97 Cr | ₹81 Cr | ₹42 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹21 Cr | ₹30 Cr | ₹40 Cr | ₹30 Cr | ₹17 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹26 Cr | ₹32 Cr | ₹25 Cr | ₹22 Cr | ₹8.70 Cr |
| Other Interest | ₹26 Cr | ₹29 Cr | ₹31 Cr | ₹29 Cr | ₹17 Cr |
| PBDT | ₹421 Cr | ₹316 Cr | ₹284 Cr | ₹372 Cr | ₹361 Cr |
| Depreciation | ₹113 Cr | ₹104 Cr | ₹103 Cr | ₹81 Cr | ₹76 Cr |
| Profit Before Taxation & Exceptional Items | ₹308 Cr | ₹211 Cr | ₹181 Cr | ₹291 Cr | ₹284 Cr |
| Exceptional Income / Expenses | ₹-8.70 Cr | - | - | ₹1,193 Cr | - |
| Profit Before Tax | ₹301 Cr | ₹212 Cr | ₹181 Cr | ₹1,484 Cr | ₹284 Cr |
| Provision for Tax | ₹98 Cr | ₹50 Cr | ₹40 Cr | ₹370 Cr | ₹68 Cr |
| Current Income Tax | ₹82 Cr | ₹62 Cr | ₹48 Cr | ₹375 Cr | ₹74 Cr |
| Deferred Tax | ₹-6.67 Cr | ₹-13 Cr | ₹-8.65 Cr | ₹-5.45 Cr | ₹-6.05 Cr |
| Other taxes | ₹24 Cr | - | - | ₹0.16 Cr | - |
| Profit After Tax | ₹202 Cr | ₹162 Cr | ₹142 Cr | ₹1,114 Cr | ₹216 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.02 Cr |
| Share of Associate | - | - | ₹1.89 Cr | ₹0.92 Cr | ₹0.58 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹202 Cr | ₹162 Cr | ₹144 Cr | ₹1,115 Cr | ₹217 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,656 Cr | ₹2,476 Cr | ₹2,315 Cr | ₹1,186 Cr | ₹956 Cr |
| Appropriations | ₹2,858 Cr | ₹2,638 Cr | ₹2,459 Cr | ₹2,301 Cr | ₹1,173 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹6.55 Cr | ₹-17 Cr | ₹-18 Cr | ₹-14 Cr | ₹-13 Cr |
| Equity Dividend % | ₹10.00 | ₹7.50 | - | - | - |
| Earnings Per Share | ₹11.23 | ₹8.99 | ₹7.96 | ₹61.88 | ₹12.04 |
| Adjusted EPS | ₹11.23 | ₹8.99 | ₹7.96 | ₹61.88 | ₹12.04 |
Compare Income Statement of peers of SUNFLAG IRON AND STEEL COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SUNFLAG IRON AND STEEL COMPANY | ₹6,253.8 Cr | 0.6% | -5.8% | 25.9% | Stock Analytics | |
| JSW STEEL | ₹319,376.0 Cr | -2.4% | 1.5% | 26.4% | Stock Analytics | |
| TATA STEEL | ₹229,196.0 Cr | -1.5% | -3.5% | 19.8% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹81,102.9 Cr | 2.1% | 14.2% | 61% | Stock Analytics | |
| JINDAL STAINLESS | ₹60,475.3 Cr | 4% | -0.3% | -9.4% | Stock Analytics | |
| APL APOLLO TUBES | ₹59,724.3 Cr | 1.9% | 15.3% | 38.8% | Stock Analytics | |
SUNFLAG IRON AND STEEL COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SUNFLAG IRON AND STEEL COMPANY | 0.6% |
-5.8% |
25.9% |
| SENSEX | -1% |
-2.9% |
-4.9% |
You may also like the below Video Courses